221.8
Revenue$M
717.7
736.1
737.0
746.4
756.6
776.9
775.4
773.0
765.0
755.8
234.5
(0.02%)
0.79%
29
11.91
Revenue growth%
15.50
16.18
13.92
13.96
13.71
11.27
10.83
10.41
9.62
12.51
28.65
10.83
13.11
5
4.95
Gross margin%
12.68
9.71
9.56
9.49
9.65
11.13
13.16
10.80
8.49
10.45
27.28
10.80
10.08
44
17.94
Operating margin%
3.39
2.58
4.96
5.48
5.70
3.62
2.04
1.02
0.55
0.40
27.42
1.02
2.98
64
2.86
Net margin%
9.44
10.73
13.47
16.09
17.14
18.31
20.78
21.75
23.33
24.01
28.29
21.75
17.72
83
29.59
P/E ratio (avg)x
21.58
24.07
21.90
23.56
23.09
23.22
25.48
25.23
25.13
22.71
22.96
25.13
23.39
36
34.73
EV/EBITx
14.68
14.78
15.69
16.69
14.85
15.68
15.31
17.01
16.20
18.01
25.38
16.20
15.69
45
7.35
FCF yield (avg)%
4.14
2.46
5.32
7.22
6.79
6.08
6.34
7.17
6.68
4.28
2.46
6.34
6.21
62
26.40
FCF margin%
22.22
21.36
19.29
21.46
23.93
24.29
23.83
22.35
25.27
23.45
15.86
23.83
22.90
11
0.672
FCF / Net incomex
1.024
1.050
1.178
1.240
1.235
1.168
1.147
1.160
1.282
1.224
0.574
1.168
1.173
31
2.64
ROIC%
14.13
13.40
11.53
11.30
13.37
16.16
13.63
11.29
10.89
9.06
25.60
11.29
12.45
90
6.81
Return on equity%
24.51
26.17
26.48
23.85
22.25
19.95
22.20
20.07
19.39
19.60
7.17
19.95
22.22
79
2.90
Return on assets%
28.12
26.73
25.73
24.68
27.48
25.07
24.84
23.94
26.00
25.29
4.28
25.07
25.51
64
1.05
EPS$
0.56
0.60
0.59
0.66
0.71
0.82
0.92
0.89
0.92
1.08
1.13
8.82%
6.48%
—
21.90
EPS growth%
22.25
23.15
24.82
24.17
24.93
26.77
24.57
22.51
22.36
24.04
10.30
24.04
24.11
8
2.39
Bookvalue per sh$
1.45
1.56
1.38
1.41
1.48
1.29
1.28
1.39
1.26
1.27
1.90
(2.96%)
(0.99%)
—
0.84
FCF per share$
0.85
0.85
0.93
1.01
1.00
1.03
1.09
1.09
1.03
1.15
1.02
2.74%
4.29%
—
1.77
Dividend per sh$
1.19
1.31
1.23
1.20
1.32
1.49
1.64
1.60
1.83
1.85
0.86
6.99%
4.05%
—
9.84
Div yield (avg)%
7.05
4.77
7.51
9.49
6.69
5.35
4.37
3.98
6.52
3.88
16.64
4.37
5.94
35
8.43
Payout ratio%
17.39
18.65
18.34
18.14
19.48
21.18
23.78
23.48
22.19
22.30
27.57
22.30
20.33
83
69.59
Shares (diluted)M
97.08
97.88
111.1
112.8
120.1
125.3
142.0
165.2
172.0
203.1
67.13
11.09%
8.25%
64
12.86
Buyback yield%
20.08
17.42
18.35
19.43
16.79
16.17
16.64
16.75
16.95
19.21
29.19
16.75
17.18
45
0.278
D/E ratiox
1.265
1.336
1.310
1.383
1.643
1.761
1.742
1.999
2.365
2.365
1.097
1.999
1.693
59
326.6
Enterprise value$M
419.2
432.8
420.5
478.9
455.9
522.4
581.4
656.4
753.8
835.3
367.5
12.87%
6.61%
9
0.510
LT debt$B
0.534
0.579
0.648
0.761
0.894
0.947
1.014
1.119
1.175
1.377
0.511
9.01%
10.39%
71
Revenue
$755.8M
0.79%
1.00×
Cost of revenue
$480.3M
0.93%
1.01×
Operating expenses
$88.39M
0.62%
0.98×
Cash and investments
16.85%
Property and equipment
15.90%